image
Technology - Software - Application - NASDAQ - US
$ 5.39
-0.187 %
$ 123 M
Market Cap
-0.8461538461538461
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VCSA stock under the worst case scenario is HIDDEN Compared to the current market price of 5.39 USD, Vacasa, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VCSA stock under the base case scenario is HIDDEN Compared to the current market price of 5.39 USD, Vacasa, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VCSA stock under the best case scenario is HIDDEN Compared to the current market price of 5.39 USD, Vacasa, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VCSA

image
$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25
FINANCIALS
910 M REVENUE
-18.56%
-148 M OPERATING INCOME
-110.05%
-155 M NET INCOME
48.13%
-110 M OPERATING CASH FLOW
-112.79%
-8.17 M INVESTING CASH FLOW
38.89%
94.9 M FINANCING CASH FLOW
438.15%
138 M REVENUE
-56.06%
-48.6 M OPERATING INCOME
-88.94%
-60.2 M NET INCOME
-27134.39%
-49.4 M OPERATING CASH FLOW
77.95%
-1.96 M INVESTING CASH FLOW
7.51%
-3.32 M FINANCING CASH FLOW
-11.84%
Balance Sheet Vacasa, Inc.
image
Current Assets 251 M
Cash & Short-Term Investments 88.5 M
Receivables 17.8 M
Other Current Assets 144 M
Non-Current Assets 285 M
Long-Term Investments 0
PP&E 54.3 M
Other Non-Current Assets 231 M
16.52 %3.33 %26.92 %10.13 %43.11 %Total Assets$535.9m
Current Liabilities 327 M
Accounts Payable 29.8 M
Short-Term Debt 8.76 M
Other Current Liabilities 289 M
Non-Current Liabilities 142 M
Long-Term Debt 130 M
Other Non-Current Liabilities 11 M
6.36 %61.58 %27.83 %Total Liabilities$468.8m
EFFICIENCY
Earnings Waterfall Vacasa, Inc.
image
Revenue 910 M
Cost Of Revenue 427 M
Gross Profit 483 M
Operating Expenses 631 M
Operating Income -148 M
Other Expenses 7.32 M
Net Income -155 M
1b1b800m800m600m600m400m400m200m200m00(200m)(200m)910m(427m)483m(631m)(148m)(7m)(155m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
53.09% GROSS MARGIN
53.09%
-16.21% OPERATING MARGIN
-16.21%
-10.46% NET MARGIN
-10.46%
-279.43% ROE
-279.43%
-17.76% ROA
-17.76%
-68.28% ROIC
-68.28%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vacasa, Inc.
image
60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)202020202021202120222022202320232024202420252025
Net Income -155 M
Depreciation & Amortization 30 M
Capital Expenditures -2.33 M
Stock-Based Compensation 9.95 M
Change in Working Capital 0
Others 5 M
Free Cash Flow -112 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vacasa, Inc.
image
Wall Street analysts predict an average 1-year price target for VCSA of $3.58 , with forecasts ranging from a low of $2.5 to a high of $5 .
VCSA Lowest Price Target Wall Street Target
2.5 USD -53.62%
VCSA Average Price Target Wall Street Target
3.58 USD -33.52%
VCSA Highest Price Target Wall Street Target
5 USD -7.24%
Price
Max Price Target
Min Price Target
Average Price Target
88776655443322Jul '24Jul '2420252025Jul '25Jul '2520262026Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 12
6. Ownership
Insider Ownership Vacasa, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Vacasa Accepts Revised Acquisition Proposal from Casago at $5.30 Per Share PORTLAND, Ore.--(BUSINESS WIRE)--Vacasa, Inc. (Nasdaq: VCSA) (“Vacasa” or the “Company”), a leading vacation rental management platform in North America, today announced that, upon the recommendation of the Special Committee (the “Special Committee”) of its Board of Directors (the “Board”), and following a comprehensive review and in consultation with its outside legal counsel and financial advisor, the Board has approved the acceptance by the Company of a proposal from Casago to increase the p. businesswire.com - 4 months ago
Universal Technical Institute, Inc. Announces Bruce Schuman as Chief Financial Officer Schuman has decades of senior financial leadership experience at publicly-traded and privately-held companies   PHOENIX , March 17, 2025 /PRNewswire/ -- Universal Technical Institute, Inc. (NYSE: UTI), a leading workforce education provider for transportation, skilled technicians, energy and healthcare, today announced Bruce Schuman as Chief Financial Officer, effective immediately.     "Bruce Schuman's experience leading the financial operations of large organizations undergoing transformative change will be invaluable as we execute against the second phase of our North Star strategy," said Jerome Grant, CEO, Universal Technical Institute, Inc. "The next four years hold significant opportunities for our company's growth and profitability as we meet the demand for skilled collar and health workers in the U.S., and I look forward to working closely with Bruce as we achieve our goals. prnewswire.com - 4 months ago
An Investigation Has Been Launched Into Vacasa, Inc. For Securities Law Violations And Shareholders With Losses Are Urged To Contact The Schall Law Firm LOS ANGELES, CA / ACCESS Newswire / March 2, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 4 months ago
The Schall Law Firm Invites Investors With Losses In Vacasa, Inc. To Join A Securities Fraud Investigation LOS ANGELES, CA / ACCESS Newswire / March 1, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 4 months ago
An Investigation Has Been Launched Into Vacasa, Inc. For Securities Law Violations And Shareholders With Losses Are Urged To Contact The Schall Law Firm LOS ANGELES, CA / ACCESS Newswire / February 28, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 4 months ago
Vacasa Reveals the 2025 Top 25 Best Places to Buy a Vacation Home PORTLAND, Ore.--(BUSINESS WIRE)--Vacasa has revealed its Top 25 Best Places to Buy a Vacation Home for 2025. businesswire.com - 4 months ago
The Schall Law Firm Invites Investors With Losses In Vacasa, Inc. To Join A Securities Fraud Investigation LOS ANGELES, CA / ACCESS Newswire / February 27, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 4 months ago
An Investigation Has Been Launched Into Vacasa, Inc. For Securities Law Violations And Shareholders With Losses Are Urged To Contact The Schall Law Firm LOS ANGELES, CA / ACCESS Newswire / February 26, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 4 months ago
The Schall Law Firm Invites Investors With Losses In Vacasa, Inc. To Join A Securities Fraud Investigation LOS ANGELES, CA / ACCESS Newswire / February 25, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 4 months ago
An Investigation Has Been Launched Into Vacasa, Inc. For Securities Law Violations And Shareholders With Losses Are Urged To Contact The Schall Law Firm LOS ANGELES, CA / ACCESS Newswire / February 24, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 5 months ago
The Schall Law Firm Invites Investors With Losses In Vacasa, Inc. To Join A Securities Fraud Investigation LOS ANGELES, CA / ACCESS Newswire / February 23, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 5 months ago
An Investigation Has Been Launched Into Vacasa, Inc. For Securities Law Violations And Shareholders With Losses Are Urged To Contact The Schall Law Firm LOS ANGELES, CA / ACCESS Newswire / February 22, 2025 / The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors in Vacasa, Inc. ("Vacasa" or "the Company") (NASDAQ:VCSA) for potential breaches of fiduciary duty on the part of its directors and management. The investigation focuses on determining if the Vacasa board breached its fiduciary duties to shareholders. accessnewswire.com - 5 months ago
8. Profile Summary

Vacasa, Inc. VCSA

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 123 M
Dividend Yield 0.00%
Description Vacasa, Inc. operates vacation rental management platform in North America, Belize, and Costa Rica. The company enables guests to search, discover, and book its properties on Vacasa.com and the Vacasa Guest App. It also provides services to buy and sell vacation homes through its network of real estate agents. The company was founded in 2009 and is headquartered in Portland, Oregon.
Contact 850 NW 13th Avenue, Portland, OR, 97209 https://www.vacasa.com
IPO Date April 9, 2021
Employees 4300
Officers Mr. Robert E. Milne Senior Vice President of Operations Mr. William John Atkins Interim Chief Financial Officer Mr. Harish Naidu Chief Product & Technology Officer Ms. Rebecca Boyden Chief Legal & Administrative Officer Mr. Robert Greyber Chief Executive Officer, Interim Chief Product Officer & Director